Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.89% first-year return on $18,879 initial cash invested.
15.89%
Cash On Cash
10.28%
Cap Rate
1.66
DSCR
$1,094
Rent
$250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,094
Total Expenses
$844
Mortgage P&I
43%
$465
Property Taxes
6%
$62
Home Insurance
3%
$32
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0